<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£17,556</td><td>£17,819</td><td>£18,265</td><td>£18,721</td><td>£19,283</td><td>£91,645</td></tr><tr><td>Total Expenses</td><td>£12,779</td><td>£12,845</td><td>£12,926</td><td>£13,009</td><td>£13,101</td><td>£64,659</td></tr><tr><td>Profit Before Tax</td><td>£4,777</td><td>£4,975</td><td>£5,339</td><td>£5,713</td><td>£6,182</td><td>£26,985</td></tr><tr><td>Profit After Tax      </td><td>£3,869</td><td>£4,029</td><td>£4,325</td><td>£4,627</td><td>£5,007</td><td>£21,858</td></tr><tr><td>Change In Property Value</td><td>£4,700</td><td>£4,794</td><td>£9,780</td><td>£12,714</td><td>£13,349</td><td>£45,337</td></tr><tr><td>Net Return</td><td>£8,569</td><td>£8,823</td><td>£14,104</td><td>£17,341</td><td>£18,357</td><td>£67,195</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>20%</td><td>24%</td><td>26%</td><td>94%</td></tr></tbody></table></div></div></template></turbo-stream>